Operating Cost
|
|
||||
| Make | HAWKER | HAWKER | HAWKER | HAWKER |
| Model | 125-600A | 125-600AS | 125-700A | 800A |
| Serial Number | ORIGINAL | ORIGINAL | ORIGINAL | ORIGINAL |
| DIRECT COSTS/HOUR | ||||
| Fuel | $686.00 | $418.00 | $414.00 | $414.00 |
| Cost/Gallon | $2.00 | $2.00 | $2.00 | $2.00 |
| Additive/Gallon | $0.00 | $0.00 | $0.00 | $0.00 |
| Burn/Hour | 343.00 | 209.00 | 207.00 | 207.00 |
| Maintenance | $237.50 | $237.50 | $237.50 | $237.50 |
| Labor/Hour | $137.50 | $137.50 | $137.50 | $137.50 |
| Parts/Hour | $100.00 | $100.00 | $100.00 | $100.00 |
| Engine Overhaul | $400.00 | $232.00 | $232.00 | $278.26 |
| Thrust Reverse Overhaul | $12.00 | $12.00 | $12.00 | $12.00 |
| Misc. Flight Expenses | $8.00 | $8.00 | $8.00 | $8.00 |
| Landing/Parking Fee | $8.00 | $8.00 | $8.00 | $8.00 |
| Crew Expenses | $0.00 | $0.00 | $0.00 | $0.00 |
| Supplies/Catering | $0.00 | $0.00 | $0.00 | $0.00 |
| Total Direct Cost | $1,343.50 | $907.50 | $903.50 | $949.76 |
| Block Speed Statute Miles/Hour | 407 | 417 | 398 | 404 |
| Total Cost/Statute Mile | $3.30 | $2.18 | $2.27 | $2.35 |
| ANNUAL FIXED COSTS | ||||
| Crew Salaries | $147,019.00 | $147,019.00 | $146,829.00 | $148,616.00 |
| Capt. Salary | $64,882.00 | $64,882.00 | $64,882.00 | $65,490.00 |
| Co-pilot Salary | $48,210.00 | $48,210.00 | $48,020.00 | $48,830.00 |
| Benefits | $33,927.00 | $33,927.00 | $33,927.00 | $34,296.00 |
| Hangar Cost | $53,248.00 | $53,248.00 | $53,248.00 | $53,248.00 |
| Insurance | $14,604.00 | $32,891.00 | $37,723.00 | $62,004.00 |
| Hull | $10,104.00 | $28,391.00 | $33,223.00 | $57,504.00 |
| Legal Liability | $4,500.00 | $4,500.00 | $4,500.00 | $4,500.00 |
| Misc. Overhead | $43,076.00 | $37,454.00 | $40,549.00 | $74,972.00 |
| Training | $23,076.00 | $17,454.00 | $17,549.00 | $28,972.00 |
| Modernization | $14,000.00 | $14,000.00 | $17,000.00 | $40,000.00 |
| Nav. Equipment | $6,000.00 | $6,000.00 | $6,000.00 | $6,000.00 |
| Depreciation | $140,313.00 | $328,583.00 | $461,420.00 | $798,671.00 |
| Total Fixed Cost | $398,260.00 | $599,195.00 | $739,769.00 | $1,137,511.00 |
| ANNUAL BUDGET | ||||
| Number of Seats | 8 | 8 | 8 | 8 |
| Miles | 200,000 | 200,000 | 200,000 | 200,000 |
| Hours | 491 | 479 | 502 | 495 |
| Total Direct Costs | $659,658.50 | $434,692.50 | $453,557.00 | $470,131.20 |
| Total Fixed Costs | $398,260.00 | $599,195.00 | $739,769.00 | $1,137,511.00 |
| Total Cost (Fixed & Direct) | $1,057,918.00 | $1,033,887.00 | $1,193,326.00 | $1,607,642.00 |
| Cost/Hour | $2,154.62 | $2,158.43 | $2,377.14 | $3,247.76 |
| Cost/Statute Mile | $5.29 | $5.17 | $5.97 | $8.04 |
| Cost/Seat Mile | $0.66 | $0.65 | $0.75 | $1.00 |
| Total Cost (No Depreciation) | $917,605.50 | $705,304.50 | $731,906.00 | $808,971.20 |
| Cost/Hour | $1,868.85 | $1,472.45 | $1,457.98 | $1,634.29 |
| Cost/Statute Mile | $4.59 | $3.53 | $3.66 | $4.04 |
| Cost/Seat Mile | $0.57 | $0.44 | $0.46 | $0.51 |